XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Series A Preferred [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Discount To Par Value [Member]
Comprehensive Income [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 40,000 $ 37,290,539 $ 23,419,917 $ (27,363,367) $ (5,065) $ (43,484,751) $ 870,184 $ (9,232,543)
Beginning balance, shares at Dec. 31, 2022 4,000,000 3,729,053,805            
Disposal of subsidiary to related party 2,034,885 (700,000) 1,334,885
Deemed extinguishment of debt by related party 461,184 461,184
Fair value of warrants issued on debt extinguishment 271,939 271,939
Foreign currency translation 5,065 5,065
Net loss 1,176,599 (170,184) 1,006,415
Dividends accrued (47,225) (47,225)
Ending balance, value at Dec. 31, 2023 $ 40,000 $ 37,290,539 26,187,925 (27,363,367) (42,355,377) (6,200,280)
Ending balance, shares at Dec. 31, 2023 4,000,000 3,729,053,805            
Acquisition of minority stockholders interest (1,201,842) 101,842 (1,100,000)
Conversion of related party payable to Series A preferred shares $ 6,000 6,000
Conversion of related party payable to Series A preferred shares, shares 600,000              
Subscription for Series A preferred A shares $ 1,650 1,650
Subscription for Series A preferred A shares, shares 165,000              
Conversion of related party payables to common shares $ 40,000,000 (38,000,000) 2,000,000
Conversion of related party payables to common shares, shares   4,000,000,000            
Net loss (2,064,095) (101,842) (2,165,937)
Ending balance, value at Dec. 31, 2024 $ 47,650 $ 77,290,539 $ 24,986,083 $ (65,363,367) $ (44,419,472) $ (7,458,567)
Ending balance, shares at Dec. 31, 2024 4,765,000 7,729,053,805